AXXZIA, Inc.

AXXZIA, Inc.

TTSE:4936
312.00
JPY
-2.00
(-0.64%)
9.93BMarket Cap
Dec 11Next Earn
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
133.66
188.18
239.68
318.42
441.38
492.1
- -
- -
Basic EPS, GAAP
35.03
31.46
35.97
43.28
51.8
32.06
- -
- -
Free Cash Flow per Basic Share
18.08
4.06
40.77
28.4
11
16.58
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
24.18
- -
- -
Book Value per Share
60.16
87.76
278.81
325.43
354
349.51
- -
326.2
Tangible Book Value per Share
59.93
86.26
275.82
317.32
346.44
338.77
- -
316.01
Basic Weighted Avg Shares
26
23
24
26
26
25
23
25
Sales/Revenue/Turnover
3,449
4,290
5,787
8,216
11,341
12,192
- -
- -
Operating Margin (%)
41.17
25.08
23.9
19.89
16.75
7.53
- -
- -
Depreciation Expense
11
27
29
85
147
168
- -
- -
Net Income, GAAP
904
717
869
1,117
1,331
794
- -
- -
Effective Tax Rate (%)
34.65
30.5
36.63
36.08
30.04
29.06
- -
- -
Profit Margin (%)
26.21
16.72
15.01
13.59
11.73
6.52
- -
- -
Working Capital
1,329
1,984
6,732
7,553
7,788
6,947
- -
5,842
LT Debt
141
136
63
320
331
279
- -
215
Total Equity
1,552
2,264
7,193
8,396
8,902
8,537
- -
7,467
Return on Invested Capital (%)
- -
32.77
17.29
12.25
13.96
6.77
- -
- -
Return on Capital (%)
- -
34.23
17.89
13.75
14.49
8.51
- -
- -
Return on Common Equity (%)
- -
37.6
18.37
14.33
15.39
9.11
- -
- -

Capital Structure

JPY

•

in mil. unless spec.
Apr'24
Jul'24
Jan'25
ST Debt
796
670
664
LT Borrowings
245
279
215
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
24
24
23
Market Capitalization
21,731
23,562
9,926

Working Capital

JPY

•

in mil. unless spec.
Apr'24
Jul'24
Jan'25
Total Current Assets
9,135
8,632
7,453
Cash, Cash Equivalents & STI
4,018
4,929
3,946
Accounts Receivable, Net
1,836
829
951
Inventories
2,115
2,113
2,030
Total Current Liabilities
2,199
1,685
1,611
Payables & Accruals
- -
- -
- -
ST Debt
796
670
664
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
- -
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,731
2,701
3,682
3,079
12,192
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
10.4
9.46
12.79
-0.62
32.06
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
24.18
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Duan Kai
Full Time Employees
248
Sector
Consumer non-durables
Industry
Household/Personal care
Address
Shinjuku Sumitomo Building Tokyo TY Japan 163-0235
IPO Date
Feb 18, 2021
Business
AXXZIA Inc. AXXZIA Inc. (4936.T) manufactures and sells cosmetics and supplements primarily in Japan and China; its core products encompass eyecare offerings including eye serums, sheets, and creams under the Beauty Eyes series; skincare lines such as facial cleansers, toning lotions, essence sheets, and moisturizing creams via the Beauty Force series; makeup products like liquid foundations; body care items; salon care and homecare solutions focused on penetration technology up to the stratum corneum; hair care and styling brands for healthy scalp and evolving beauty; supplements and drinks including the flagship AG Drink for anti-aging, Venus Recipe for health and beauty, and the recently launched RevWEL wellness brand in June 2024. The company operates under multiple brands including AXXZIA, AGTHEORY (premium aging care skincare and supplements), LisBeau (pure glowing skin for sensitive types), Venus Recipe, RevWEL, The B, Le Ciel de L'aube, and Aither, with a brand portfolio categorized by function, pricing, target customers, and sales channels such as e-commerce platforms like Douyin, Tmall Global, and Kuaishou in China. Founded on December 21, 2011, and headquartered in Tokyo with additional offices in Osaka and Fukuoka, AXXZIA Inc. conducts geographic operations across Japan, China (Shanghai and Shenzhen subsidiaries), Hong Kong, Singapore, and the USA. Recent developments include the full acquisition of Huit Laboratories Inc., a skincare manufacturer specializing in facial masks, as a wholly owned subsidiary in April 2022 to boost in-house production; completion of a Shizuoka logistics center in 2024 for enhanced distribution; establishment of an in-house R&D center in Tokyo in 2022; and plans for a Global EC Team launch in the second half of fiscal year 2025 to expand into the United States and Southeast Asia, alongside a strategic shift in China toward internalizing ad operations and targeting affluent urban consumers. The company listed publicly in February 2021 and maintains 100% subsidiaries like AXXZIA Value Creator Inc., M&D Co., Ltd., AXXZIA Technology Inc., and international entities to support manufacturing, logistics, sales, and e-commerce.